[XOXTECH] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 160.01%
YoY- 125.09%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 105,131 88,249 84,832 71,171 68,899 67,634 60,767 44.25%
PBT 10,349 5,746 8,395 8,407 1,633 -345 -2,167 -
Tax -5,536 -2,944 -2,050 -1,758 -1,655 -1,863 -2,256 82.22%
NP 4,813 2,802 6,345 6,649 -22 -2,208 -4,423 -
-
NP to SH 1,618 -80 3,919 2,673 -4,454 -6,565 -8,736 -
-
Tax Rate 53.49% 51.24% 24.42% 20.91% 101.35% - - -
Total Cost 100,318 85,447 78,487 64,522 68,921 69,842 65,190 33.39%
-
Net Worth 25,021 23,770 31,723 29,936 30,472 32,259 32,349 -15.77%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 25,021 23,770 31,723 29,936 30,472 32,259 32,349 -15.77%
NOSH 896,183 896,183 896,183 896,183 896,183 896,183 896,183 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.58% 3.18% 7.48% 9.34% -0.03% -3.26% -7.28% -
ROE 6.47% -0.34% 12.35% 8.93% -14.62% -20.35% -27.01% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.76 9.88 9.49 7.96 7.71 7.57 6.80 44.22%
EPS 0.18 -0.01 0.44 0.30 -0.50 -0.73 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.028 0.0266 0.0355 0.0335 0.0341 0.0361 0.0362 -15.77%
Adjusted Per Share Value based on latest NOSH - 896,183
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.88 9.97 9.59 8.04 7.79 7.64 6.87 44.21%
EPS 0.18 -0.01 0.44 0.30 -0.50 -0.74 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0269 0.0359 0.0338 0.0344 0.0365 0.0366 -15.79%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.04 0.04 0.045 0.025 0.03 0.04 0.05 -
P/RPS 0.34 0.41 0.47 0.31 0.39 0.53 0.74 -40.54%
P/EPS 22.09 -446.81 10.26 8.36 -6.02 -5.44 -5.11 -
EY 4.53 -0.22 9.75 11.96 -16.61 -18.37 -19.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.50 1.27 0.75 0.88 1.11 1.38 2.40%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 31/05/23 27/02/23 22/11/22 26/08/22 31/05/22 25/02/22 -
Price 0.04 0.04 0.045 0.03 0.035 0.035 0.045 -
P/RPS 0.34 0.41 0.47 0.38 0.45 0.46 0.66 -35.81%
P/EPS 22.09 -446.81 10.26 10.03 -7.02 -4.76 -4.60 -
EY 4.53 -0.22 9.75 9.97 -14.24 -20.99 -21.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.50 1.27 0.90 1.03 0.97 1.24 9.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment